BNBCalc Short Term Rental Investment Analysis Seattle Ferry Terminal, Seattle, WA, 98104

1 bed • 1 bath • 2 guests • $185,900

BNB

Calc

Annual Revenue

$74,356

Profit (Cash Flow)

$38,470

Cap Rate

27.4%

Annual Revenue

$74,356

AirDNA projects $229/night at 75% occupancy ($62,730). Airbtics projects $189/night at 79% occupancy ($54,534). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $234 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$37,620	$57,357	$76,030	$87,691
Occupancy	73%	82%	87%	91%
Nightly Rate	$138	$188	$234	$256

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Merchants Apartment 301 B	$28,811	$93	82%	1	2	1	$25	❌	❌	❌	Y / Y	⭐️ 4.6 (344)
Downtown 1BR Washington State Conv.Center 14th-fl	$38,332	$158	62%	1	2	3	$103	❌	❌	❌	Y / N	⭐️ 4.2 (73)
Best Waterfront Views Location Walk to Pike Market	$42,581	$230	47%	1	2	2	$187	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Historic Merchant's Apartment 303 B	$25,437	$102	67%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.5 (308)
Merchants Apartment 302 C	$25,347	$96	71%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.6 (294)
Best Location Downtown ~ Harbor Steps ~Water Views	$60,250	$220	74%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Historic loft in Pioneer Square	$41,850	$139	79%	1	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (785)
Harbor Steps Downtown 1-bd ~ Gorgeous Water Views!	$63,029	$237	72%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Historic Merchant's Apartment 202 B	$17,965	$74	64%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.6 (308)
Salon Rue de Cerise	$38,783	$143	73%	1	1	2	$80	❌	❌	✅	N / Y	⭐️ 4.8 (291)
Serene Escape - Pike Place Market	$71,915	$259	75%	1	2	7	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (97)
Historic Merchants Apartment 203 B	$32,333	$105	82%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (334)
Charming City Quarters with Balcony Views	$63,632	$206	83%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (394)
Lovely loft in historic downtown Seattle	$22,792	$123	47%	1	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (157)
2-King Executive Penthouse Near Pike & Waterfront	$78,602	$236	91%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (424)
Pike Place Market Apt Water View and Balcony	$63,832	$172	100%	1	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (740)
Luxurious Condo in Heart of Seattle + Parkg & Pool	$46,126	$137	89%	1	1	5	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Modern Downtown Seattle Apartment at Pike Place	$44,245	$125	95%	1	1	2	$130	❌	❌	❌	N / Y	⭐️ 4.8 (314)
*Waterfront Condo! A Rare Find! Free Parking!*	$78,838	$251	85%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (157)
Stroll to Pikes Market Waterfront Condo With Balcony	$64,492	$195	87%	1	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (405)
Executive 2-King Flat Near Pike and Waterfront	$80,666	$232	95%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (359)
Waterfront Getaway Condo \| Pike Place \| Pier 66	$70,242	$246	75%	1	1	3	$100	❌	✅	❌	Y / Y	⭐️ 5 (23)
Waterfront Apt. with Spectacular Views	$72,169	$219	88%	1	1	3	$125	❌	✅	❌	Y / Y	⭐️ 5 (246)
Beautiful City Quarters with Water Views	$54,987	$166	89%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (161)
Pike Place Downtown Seattle View Condo Puget Sound	$112,861	$364	82%	1	1	7	$200	✅	❌	❌	Y / Y	⭐️ 5 (105)
Cute Comfy Pike Place Flat /w Sleeper Sofa	$55,699	$176	85%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (400)
Downtown Iconic Pike Market Apt•Next to Waterfront	$66,610	$224	79%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (158)
Downtown Waterfront Pike Place Luxury Apartment	$64,000	$175	98%	1	1	1	$60	❌	✅	❌	Y / Y	⭐️ 5 (460)
PRIME Downtown Location•by Waterfront &Iconic Pike	$75,965	$234	87%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (60)
Pike Place Lux Condo, Zen-inducing 180° Water View	$72,468	$264	75%	1	1	6	$0	✅	✅	❌	Y / Y	⭐️ 5 (18)
Stunning Downtown Seattle Flat with City Views	$61,417	$201	82%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (65)
Downtown Seattle Luxurious Retreat	$51,076	$164	84%	1	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (244)
Pike Place Mrkt 100WalkScore \| Gym& Pool \| Sophari	$32,865	$154	57%	1	1	6	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Spectacular Views from a Waterfront Condo near Pike Place	$67,673	$210	86%	1	1	3	$180	❌	✅	❌	Y / Y	⭐️ 4.9 (166)
BEST Downtown Waterfront Apt located by PikeMarket	$78,024	$253	83%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (142)
WaterView*PRIME Location by Waterfront&Pike Market	$85,835	$256	90%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (117)
Seattle Luxury Waterfront Condo with Balcony	$67,430	$331	55%	1	1	30	$200	❌	✅	❌	Y / Y	⭐️ 5 (40)
Puget Sound Retreat	$58,724	$182	87%	1	1	3	$110	❌	✅	❌	Y / Y	⭐️ 5 (106)
Cap Hill, Dwn Twn, Convention Centr -Free St Parkn	$37,973	$122	81%	1	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.6 (59)
Steps from Seattle Convention Center	$38,681	$124	81%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (55)

Return Metrics

81.83% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$38,469	$76,939	$115,409	$153,879	$192,349	$384,698	$1,154,094
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$148,720	$148,720	$148,720	$148,720	$148,720	$148,720	$148,720
Down Payment	$37,180	$37,180	$37,180	$37,180	$37,180	$37,180	$37,180
Property Appreciation	$5,577	$11,321	$17,237	$23,332	$29,609	$63,934	$265,328
Total Return	$229,946	$274,160	$318,547	$363,111	$407,858	$634,532	$1,605,322

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

81.83%

Cap Rate

27.43%

Return on Investment

97.58%

Seattle Ferry Terminal Seattle, Washington, 98104

1 bed • 1 bath • 2 guests

Purchase Price

Est. $892/mo

Inquire about this property

Contact Agent

Seattle

Guide

Zoning

Market

Guide

Laws

Market Data

424

Airbnb Investor Score

$38,469

Annual Profit

27.4%

Cap Rate

81.8%

Cash on Cash

$74,356

Annual Revenue

BNBCalc predicts this property will get $189 per night with 79% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$56,363

Avg annual revenue

79%

Avg occupancy rate

$189

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$50k

$80k

$115k

$38,470

Profit

Revenue

$74,356

Operating Expenses

$23,346

Operating Income

$51,010

Mortgage & Taxes

$12,540

Profit (Cash Flow)

$38,470

$47,007

Cash Investment

Down Payment

$37,180

Renos & Furnishing

$4,250

Closing Costs

$5,577

Total

$47,007

DSCR Ratio

Strong

4.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

81.83%

Cap Rate

27.43%

Return on Investment

97.58%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$8,823

Deductible property tax

$1,840

Your total deduction

-$19,467

Your adjusted annual income

$150,000 - -$19,467 = $169,467

Taxes on $169,467 (30%)

$50,840

Your old tax bill

$45,000

Your new tax bill

$50,840

Estimated tax savings

-$5,840

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com